(Former name, former address and former fiscal
year, if changed since last report)
Indicate by check mark if the registrant is a
well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐
No ☒
Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒
Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements
for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405
of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☐ No ☒
Indicate by check mark whether the registrant
has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial
reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or
issued its audit report. ☐
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.
See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act.
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial
reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or
issued its audit report. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
State the aggregate market value of the voting
and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the
average bid and asked price of such common equity, as of the last business day of the registrant’s most recently completed second
fiscal quarter $612,544.
Indicate the number of shares outstanding of each
of the registrant’s classes of common stock, as of the latest practicable date: 12,443,938 shares as of March 30, 2023
As used in this Annual Report on Form 10-K, unless
the context otherwise requires, the terms the “Company,” “Registrant,” “we,” “us,” “our,”
“Meso,” or “MSSV” refer to Meso Numismatics, Inc., a Nevada corporation.
Except for statements of historical fact, some
information in this document contains “forward-looking statements” that involve substantial risks and uncertainties. You can
identify these forward-looking statements by words such as “may,” “will,” “should,” “anticipate,”
“estimate,” “plans,” “potential,” “projects,” “continuing,” “ongoing,”
“expects,” “management believes,” “we believe,” “we intend” or the negative of these words
or other variations on these words or comparable terminology. The statements that contain these or similar words should be read carefully
because these statements discuss our future expectations, contain projections of our future results of operations or of our financial
position, or state other forward-looking information. We believe that it is important to communicate our future expectations to our investors.
However, there may be events in the future that we are not able accurately to predict or control. Further, we urge you to be cautious
of the forward-looking statements which are contained in this registration statement because they involve risks, uncertainties and other
factors affecting our operations, market growth, service, products and licenses. The factors listed in the sections captioned “Risk
Factors” and “Description of Business,” as well as other cautionary language in this registration statement and events
in the future may cause our actual results and achievements, whether expressed or implied, to differ materially from the expectations
we describe in our forward-looking statements. We operate in a very competitive and rapidly changing environment. New risks emerge from
time to time. It is not possible for us to predict all of those risks, nor can we assess the impact of all of those risks on our business
or the extent to which any factor may cause actual results to differ materially from those contained in any forward-looking statement.
The forward-looking statements in this registration statement are based on assumptions management believes are reasonable. However, due
to the uncertainties associated with forward-looking statements, you should not place undue reliance on any forward-looking statements.
Further, forward-looking statements speak only as of the date they are made, and unless required by law, we expressly disclaim any obligation
or undertaking to publicly update any of them in light of new information, future events, or otherwise. The occurrence of any of the events
described as risk factors or other future events could have a material adverse effect on our business, results of operations and financial
position. Since our common stock is considered a “penny stock,” we are ineligible to rely on the safe harbor for forward-looking
statements provided in Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the
Securities and Exchange Act of 1934, as amended (the “Exchange Act”).
The accompanying notes are an integral part of
these audited consolidated financial statements.
The accompanying notes are an integral part of
these audited consolidated financial statements.
The
accompanying notes are an integral part of these audited consolidated financial statements
The accompanying notes are an integral part of
these audited consolidated financial statements.
NOTES
TO CONSOLDIATED FINANCIAL STATEMENTS
December
31, 2022
NOTE
1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
Nature
of Business
Meso
Numismatics, Inc. (the “Company”) was originally organized under the laws of Washington State in 1999, as Spectrum Ventures,
LLC to develop market and sell VOIP (Voice over Internet Protocol) services. In 2002, the Company changed its name to Nxtech Wireless
Cable Systems, Inc. In August 2007, the Company changed its name to Oriens Travel & Hotel Management Corp. In November 2014, the
Company changed its name to Pure Hospitality Solutions, Inc.
On
November 16, 2016, the Company entered into an Agreement and Plan of Merger between the Company and Meso Numismatics Corp. (“Meso”).
The acquisition of Meso is to support the Company’s overall mission of specializing in ventures related to Central America and
the Latin countries of the Caribbean; not limited to tourism. Meso is a small but scalable numismatics operation that the Company can
leverage for low cost revenues and product marketing.
Meso
Numismatics, Inc. maintains an online store with eBay (www.mesocoins.com) and participates in live auctions with major companies such
as Heritage Auctions, Stacks Bowers Auctions and Lyn Knight Auctions.
The
acquisition was complete on August 4, 2017 following the Company issuance of 25,000 shares of Series BB preferred stock to Meso to acquire
one hundred (100%) percent of Meso’s common stock. The Company accounted for the acquisition as common control, as Melvin Pereira,
the CEO and principal shareholder of the Company controlled, operated and owned both companies. On November 16, 2016, the date of the
Merger Agreement and June 30, 2017, the date of the Debt Settlement Agreement, Melvin Pereira, CEO of Pure Hospitality Solutions, owned
100% of the stock of Meso Numismatics, Inc. Pure Hospitality Solutions, Inc. and Meso Numismatics, Inc. first came under common control
on June 30, 2017.
On
September 4, 2017, the Company decided to suspend its booking operations, Oveedia, to focus on continuing to build its numismatic business,
Meso Numismatics. Inc. The Company did, however, use its footprint within the Latin American region to expand Meso Numismatics, Inc.
at a much quicker rate.
In
September 2018, the Company changed its name to Meso Numismatics, Inc. and FINRA provided a market effective date and on September 26,
2018, the new ticker symbol MSSV became effective on October 16, 2018.
On
July 2, 2018, the Board of Directors authorized and shareholders approved a 1-for-1,000 reverse stock split of its issued and outstanding
shares of common stock held by the holders of record. The prior year financials have been changed to reflect the 1-for-1,000 reverse
stock split.
On
August 18, 2021, Meso Numismatics, Inc., completed its acquisition of Global Stem Cells Group Inc., through a Stock Purchase Agreement
acquiring all the outstanding capital stock of Global Stem Cells Group Inc and paid the purchase price of a total of 1,000,000 shares
of Series AA Preferred Stock in the Company, 8,974 shares of Series DD Preferred Stock in the Company and $225,000 USD (the final payment
of $50,000 was made on July 2, 2021).
Pursuant
to the terms of the Fifth Post Closing Amendment along with the completion of the acquisition of Global Stem Cells Group Inc., the issuance
of the 1,000 shares of the Company’s Series CC Convertible Preferred Stock to Lans Holdings Inc. was terminated and replaced with
a cash payment as consideration. The Company paid Lans Holdings Inc., by delivery in escrow, an amount equal to USD $8,200,000, which
Cash Payment was used by Lans Holdings Inc. for the repurchase of all of its shares of common stock from its common shareholders. The
company paid on November 3, 2021 the USD $8,200,000 in cash to an escrow account set up by Lans Holdings Inc.. The $8.2 million was expensed
in the income statement as General and Administrative Expense – Related Party for the year ending December 31, 2021.
On
October 28, 2022, the Company entered into an Agreement of Conveyance, Transfer and Assignment of Subsidiary with our prior officer and
director, Mr. Melvin Pereira, pursuant to which we agreed to sell Mr. Pereira 100% of our interest in Meso Numismatics Corp., a Florida
corporation. In exchange, Mr. Pereira has agreed to assume all of the liabilities of Meso Numismatics, provide whatever financial
and other materials needed by us to prepare and complete our financial statements for reporting purposes, and to not disparage our company.
The Company reclassified $66,255 of liabilities outstanding resulting in a gain on discontinued operations at December 31, 2022.
As
a result of this transaction, we are no longer engaged in the sale of coins, paper currency, bullion and medals and we have moved into
what we believe is a more lucrative opportunity for our company, the operations of Global Stem Cell Group.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles
of Consolidation and Basis of Presentation
The
consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Global Stem Cells Group Inc.
(since August 18, 2021) and Cellular Hope Institute, wholly-owned subsidiary of Global Stem Cells Group Inc. All significant intercompany
transactions have been eliminated in consolidation.
Use of
Estimates in Financial Statement Presentation
The
preparation of these financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The significant estimates included in these financial statements are associated with accounting for the goodwill, derivative liability,
valuation of preferred stock, and for the valuation of assets and liabilities in business combination.
Reclassifications
Certain
amounts for the prior year have been revised or reclassified to conform to the current year presentation. No change in net loss resulted
from these reclassifications.
Cash
and Cash Equivalents
The
Company considers all highly liquid accounts with original maturities of three months or less to be cash equivalents. At December 31,
2022 and December 31, 2021, all of the Company’s cash was deposited in major banking institutions. There were no cash equivalents
as of December 31, 2022 and December 31, 2021. Our cash balances at financial institutions may exceed the Federal Deposit Insurance Company’s
(FDIC) insured limit of $250,000 from time to time.
Accounts
Receivable
Accounts
receivable are recorded at original invoice amount less an allowance for uncollectible accounts that management believes will be adequate
to absorb estimated losses on existing balances. Management estimates the allowance based on collectability of accounts receivable and
prior bad debt experience. Accounts receivable balances are written off against the allowance upon management’s determination that
such accounts are uncollectible. Recoveries of accounts receivable previously written off are recorded when received. Management believes
that credit risks on accounts receivable will not be material to the financial position of the Company or results of operations. The
allowance for doubtful accounts was $0 and $0 as of December 31, 2022 and December 31, 2021, respectively.
Intangible
Assets
Intangible
assets with finite lives are amortized over their estimated useful lives. Intangible assets with indefinite lives are not amortized,
but are tested for impairment annually or whenever events or changes in circumstances indicate that the carrying amount of an asset may
not be recoverable. No impairment was recognized for the year ended December 31, 2022.
Goodwill
We
test our reporting unit for impairment annually at year end or more frequently if events or circumstances indicate it is more likely
than not that the fair value of a reporting unit is less than its carrying amount. If the carrying amount of a reporting unit exceeds
its estimated fair value, we record an impairment loss based on the difference between fair value and carrying amount of the reporting
unit, not to exceed to the associated carrying amount of goodwill. No impairment was recognized for the year ended December 31, 2022
and 2021.
Derivative
Instruments
The
derivative instruments are accounted for as liabilities, the derivative instrument is initially recorded at its fair market value and
is then re-valued at each reporting date, with changes in fair value recognized in operations for each reporting period. The Company
uses the Monte Carlo option pricing model to value the derivative instruments.
Revenue
Recognition
Effective
January 1, 2018, the Company adopted ASC 606 — Revenue from Contracts with Customers. Under ASC 606, the Company recognizes revenue
from the sale of products by applying the following steps: (1) identify the contract with a customer; (2) identify the performance obligations
in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the contract;
and (5) recognize revenue when each performance obligation is satisfied.
The
Company’s main sources of revenue are comprised of the following:
| ● | Training-GSCG
offers a Stem Cell & Exosomes Certification Program where physicians attending these
training sessions will take advantage of a full review of stem cell biology, characterization
and regenerative properties of cells and cell products, cytokines and growth factors and
how they can be applied in a clinic setting. The physicians will pay for the training sessions
upfront and receives all the material and certificate upon completion of seminar. Completion
of the seminar is when control is transferred and when revenue is recognized. |
| ● | Products-Physicians
can order SVF Kits through GSCG which includes EC Certificate from Institute for Testing
and Certificating, Inc. SVT Kits are paid for upfront and shipped from a third party directly
to physicians. Transfer of control is when the product is shipped which is when revenue is
recognized. |
| ● | Equipment-
Physicians can order equipment through GSCG which includes a warranty from manufacture of
equipment. Equipment is paid for upfront and shipped from manufacture directly to physicians.
Transfer of control is when the equipment is shipped which is when revenue is recognized. |
| | |
| ● | Patient
procedures are the treatments GSCG is offering at its Cancun clinic. The transfer of control
is when the procedures are completed which is when revenue is recognized. |
The
Company recognizes revenue when it satisfies a performance obligation by transferring control over a product to a customer or services
are provided. Revenue is measured based on the consideration the Company receives in exchange for those products.
Income
Taxes
The
Company uses the liability method to record income tax activity. Deferred taxes are determined based upon the estimated future tax effects
of differences between the financial reporting and tax reporting bases of assets and liabilities, given the provisions of currently enacted
tax laws.
The
accounting for uncertainty in income taxes recognized in an enterprise’s financial statements uses the threshold of more-likely-than-not
to be sustained upon examination for inclusion or exclusion. Measurement of the tax uncertainty occurs if the recognition threshold has
been met.
Net
Earnings (Losses) Per Common Share
The
Company accounts for net loss per share in accordance with Accounting Standards Codification subtopic 260-10, Earnings Per Share (“ASC
260-10”), which requires presentation of basic and diluted earnings per share (“EPS”) on the face of the statement
of operations for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the
basic EPS computation to the numerator and denominator of the diluted EPS.
Basic
net loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding during each
period. It excludes the dilutive effects of any potentially issuable common shares. The effect of common stock equivalents is anti-dilutive
with respect to losses and therefore basic and dilutive is the same.
Diluted
net loss per share is calculated by including any potentially dilutive share issuances in the denominator. The following securities are
excluded from the calculation of weighted average diluted shares at December 31, 2022 and 2021, respectively, because their inclusion
would have been anti-dilutive.
| |
For the Years Ended December 31, | |
| |
2022 | | |
2021 | |
Convertible notes outstanding | |
| 365,463 | | |
| 75,710 | |
Convertible preferred stock outstanding | |
| 39,447,283 | | |
| 37,647,060 | |
Shares underlying warrants outstanding | |
| 103,500,000 | | |
| 103,500,000 | |
| |
| 143,312,746 | | |
| 141,222,770 | |
Fair
Value of Financial Instruments
The
fair value of financial instruments, which include cash, accounts payable and accrued expenses and advances from related parties were
estimated to approximate their carrying values due to the immediate or short-term maturity of these financial instruments. Management
is of the opinion that the Company is not exposed to significant interest, currency or credit risks arising from financial instruments.
Fair
value is defined as the price which would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. A three-tier fair value hierarchy which prioritizes the inputs used in the valuation methodologies
is as follows:
Level
1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to
access at the measurement date.
Level
2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.
These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets
or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as
interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market
data by correlation or other means.
Level
3 Inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions
about the assumptions that market participants would use in pricing the assets or liabilities.
At
December 31, 2022 and December 31, 2021, the carrying amounts of the Company’s financial instruments, including cash, account payables,
and accrued expenses, approximate their respective fair value due to the short-term nature of these instruments.
At
December 31, 2022 and December 31, 2021, the Company does not have any assets or liabilities except for derivative liabilities related
to convertible notes payable required to be measured at fair value in accordance with FASB ASC Topic 820, Fair Value Measurement.
The
following presents the Company’s fair value hierarchy for those assets and liabilities measured at fair value as of December 31,
2022 and December 31, 2021:
| |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
December 31, 2022 | |
| | |
| | |
| | |
| |
Derivative liability | |
| | | |
| | | |
| 6,944 | | |
| 6,944 | |
Total | |
$ | - | | |
$ | - | | |
$ | 6,944 | | |
$ | 6,944 | |
| |
| | | |
| | | |
| | | |
| | |
December 31, 2021 | |
| | | |
| | | |
| | | |
| | |
Derivative liability | |
| | | |
| | | |
| 20,442 | | |
| 20,422 | |
Total | |
$ | - | | |
$ | - | | |
$ | 20,422 | | |
$ | 20,422 | |
Comprehensive
Income
The
Company records comprehensive income as the change in equity of a business during a period from transactions and other events and circumstances
from non-owner sources. It includes all changes in equity during a period except those resulting from investments by owners and distributions
to owners. Other comprehensive income (loss) includes foreign currency translation adjustments and unrealized gains and losses on available-for-sale
securities. As of December 31,
2022 and December 31, 2021, the Company had no items that represent comprehensive loss and, therefore, has not included a schedule of
comprehensive loss in the financial statements.
Stock
Based Compensation
Share-based
compensation issued to employees is measured at the grant date, based on the fair value of the award, and is recognized as an expense
over the requisite service period. The Company measures the fair value of the share-based compensation issued to non-employees at the
grant date using the stock price observed in the trading market (for stock transactions) or the fair value of the award (for non-stock
transactions), which were considered to be more reliably determinable measures of fair value than the value of the services being rendered.
New
Accounting Pronouncements
In
March 2020, the FASB issued optional guidance to ease the potential burden in accounting for (or recognizing the effects of) reference
rate reform on financial reporting and subsequently issued clarifying amendments. The guidance provides optional expedients and exceptions
for accounting for contracts, hedging relationships, and other transactions that reference the London Interbank Offered Rate (LIBOR)
or another reference rate expected to be discontinued because of reference rate reform. The optional guidance is effective upon issuance
and can be applied on a prospective basis at any time between January 1, 2020 through December 31, 2022.
In
October 2021, the FASB issued amended guidance that requires acquiring entities to recognize and measure contract assets and liabilities
in a business combination in accordance with existing revenue recognition guidance. The amended guidance is effective for interim and
annual periods in 2023 and is to be applied prospectively. Early adoption is permitted on a retrospective basis to the beginning of the
fiscal year of adoption. The adoption of this guidance will not have a material impact on the Company’s consolidated financial
statements for prior acquisitions; however, the impact in future periods will be dependent upon the contract assets and contract liabilities
acquired in future business combinations.
In
November 2021, the FASB issued new guidance to increase the transparency of transactions with a government that are accounted for by
applying a grant or contribution accounting model by analogy. The guidance requires annual disclosures of such transactions to include
the nature of the transactions and the significant terms and conditions, the accounting treatment and the impact to the company’s
financial statements. The guidance is effective for annual periods beginning in 2022 and is to be applied on either a prospective or
retrospective basis.
Other
accounting standards and amendments to existing accounting standards that have been issued and have future effective dates are not applicable
or are not expected to have a significant impact on the Company’s consolidated financial statements
Goodwill
Goodwill
represents the excess of fair value over identifiable tangible and intangible net assets acquired in business combinations. Goodwill
is not amortized, instead goodwill is reviewed for impairment at least annually, or on an interim basis between annual tests when events
or circumstances indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying value.
Going
Concern
The
financial statements have been prepared assuming the Company will continue as a going concern. The Company has incurred losses since
inception, resulting in an accumulated deficit of $52,176,465 and a working capital deficit of $10,304,670 as of December 31, 2022 and
future losses are anticipated. These factors, among others, raise substantial doubt about the Company’s ability to continue as
a going concern.
The
ability of the Company to continue its operations as a going concern is dependent on management’s plans, which include the raising
of capital through debt and/or equity markets with some additional funding from other traditional financing sources, including term notes,
until such time that funds provided by operations are sufficient to fund working capital requirements.
The
Company will require additional funding to finance the growth of its current and expected future operations as well to achieve its strategic
objectives. There can be no assurance that financing will be available in amounts or terms acceptable to the Company, if at all. The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business. These financial statements do not include any adjustments relating to the recovery of
the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going
concern.
NOTE
3 – REVENUE RECOGNITION
On
January 1, 2018, the Company adopted ASU 2014-09 Revenue from Contracts with Customers and all subsequent amendments to the ASU
(collectively, “ASC 606”), the Company recognizes revenue from the sales of products, by applying the following steps:
| (1) | Identify
the contract with a customer |
| (2) | Identify
the performance obligations in the contract |
| (3) | Determine
the transaction price |
| (4) | Allocate
the transaction price to each performance obligation in the contract |
| (5) | Recognize
revenue when each performance obligation is satisfied |
There
was no material impact on the Company’s financial statements as a result of adopting Topic 606 for the years ended December 31,
2022 and December 31, 2021.
The
Company’s main source of revenue is comprised of the following:
| ● | Training-GSCG
offers a Stem Cell & Exosomes Certification Program where physicians attending these
training sessions will take advantage of a full review of stem cell biology, characterization
and regenerative properties of cells and cell products, cytokines and growth factors and
how they can be applied in a clinic setting. The physicians will pay for the training sessions
upfront and receives all the material and certificate upon completion of seminar. Completion
of the seminar is when control is transferred and when revenue is recognized. |
| ● | Products-Physicians
can order SVF Kits through GSCG which includes EC Certificate from Institute for Testing
and Certificating, Inc. SVT Kits are paid for upfront and shipped from a third party directly
to physicians. Transfer of
control is when the product is shipped which is when revenue is recognized. |
| ● | Equipment-
Physicians can order equipment through GSCG which includes a warranty from manufacture of
equipment. Equipment is paid for upfront and shipped from manufacture directly to physicians.
Transfer of control is when
the equipment is shipped which is when revenue is recognized. |
| ● | Patient
procedures are the treatments GSCG is offering at its Cancun clinic. The transfer of control is when the procedures are completed which
is when revenue is recognized. |
The
Company recognizes revenue when it satisfies a performance obligation by transferring control over a product to a customer or as services
are rendered. Revenue is measured based on the consideration the Company receives in exchange for those products.
The
following table presents the Company’s revenue by product category for the years ended December 31, 2022 and 2021:
| |
For the Years Ended December 31, | |
| |
2022 | | |
2021 | |
Training | |
$ | 279,404 | | |
$ | 112,970 | |
Product supplies | |
| 866,104 | | |
| 209,706 | |
Equipment | |
| 163,460 | | |
| 115,211 | |
Patient procedures | |
| 221,255 | | |
| - | |
Total revenue | |
$ | 1,530,223 | | |
$ | 437,887 | |
Listed
below are the revenues, cost of revenues, gross profits, assets and net loss by Company:
| |
For the Year Ended | |
| |
December 31, 2022 | |
| |
Global Stem | | |
Meso | | |
| |
| |
Cells Group | | |
Numismatics | | |
Total | |
Revenue | |
$ | 1,530,223 | | |
$ | - | | |
$ | 1,530,223 | |
Cost of revenue | |
| 653,256 | | |
| - | | |
| 653,256 | |
Gross profit | |
$ | 876,967 | | |
$ | - | | |
$ | 876,966 | |
Gross Profit % | |
| 57.31 | % | |
| 0.00 | % | |
| 57.31 | % |
| |
| | | |
| | | |
| | |
Assets | |
$ | 1,012,318 | | |
$ | 7,067,955 | | |
$ | 8,080,273 | |
Net loss | |
$ | (399,579 | ) | |
$ | (5,107,243 | ) | |
$ | (5,506,822 | ) |
COVID-19
In
December 2019, a novel strain of coronavirus was reported to have surfaced in Wuhan, China, which has and is continuing to spread throughout
China and other parts of the world, including the United States. On January 30, 2020, the World Health Organization declared the outbreak
of the coronavirus disease (COVID-19) a “Public Health Emergency of International Concern.” On January 31, 2020, U.S. Health
and Human Services Secretary Alex M. Azar II declared a public health emergency for the United States to aid the U.S. healthcare community
in responding to COVID-19, and on March 11, 2020 the World Health Organization characterized the outbreak as a “pandemic”.
The
significant outbreak of COVID-19 resulted in a widespread health crisis that adversely affected the economies and financial markets in
which we operate. Restrictions in international travel along with in person meetings limited our training of new customers along with
selling them products and equipment which adversely affecting our results of operations and financial condition during 2021 and the first
six months of 2022,
NOTE
4 – NOTES PAYABLE
Convertible
Notes Payable
On
November 25, 2019, Meso Numismatics, Inc. pursuant to the certificate of designation of the Series BB Preferred Stock, elected to exchange
the preferred shares for other indebtedness calculated at a price per share equal to $1.20. Upon the Company’s mailing of the Exchange
Agreement, the shareholder had the option, within 30 days of such mailing date and subject to the execution of this Agreement to receive
the Indebtedness in the form of a convertible note. If the shareholder did not provide the form of a convertible note in writing to Meso
Numismatics, Inc. the Indebtedness would automatically be issued in the form of a promissory note. The convertible note agreements bear
no interest and have a four (4) year maturity date. The notes may be repaid in whole or in part at any time prior to maturity. There
are no shares of common stock issuable upon the execution of the promissory notes. The notes are convertible, at the investors’
sole discretion, into shares of common stock at conversion price equal to the lowest bid price of the Common Stock as reported
on the National Quotations Bureau OTC Markets exchange for the three prior trading days including the day upon which a Notice
of Conversion is received by the Company. As of December 31, 2019, 81,043 Preferred Series BB shares were exchanged for an aggregate
of $97,252 convertible notes. During the years ending December 31, 2022 and December 31, 2021, the Company made $15,000 and $25,000,
respectively of payments on the outstanding convertible notes.
The
balance of the convertible notes as of December 31, 2022 and December 31, 2021 is as follows:
| |
December 31, | | |
December 31, | |
| |
2022 | | |
2021 | |
Convertible notes payable | |
$ | 57,252 | | |
$ | 72,252 | |
Less: Discount | |
| 19,833 | | |
| 38,270 | |
Convertible notes payable, net | |
$ | 37,419 | | |
$ | 33,982 | |
During
the periods ending December 31, 2022 and December 31, 2021, the Company incurred $18,437 and $19,482, respectively of debt discount amortization
expense and made $15,000 and $25,000, respectively of payments on the outstanding convertible notes. As of December 31, 2022 and December
31, 2021, the Company had approximately $0 and $251,144, respectively of accrued interest.
Promissory
Notes Payable
During
2015, the Company entered into line of credit with Digital Arts Media Network treated as a promissory note. The promissory note bear
interest at ten (10%) and have a one (1) year maturity date. The notes may be repaid in whole or in part at any time prior to maturity.
There are no shares of common stock issuable upon the execution of the promissory notes. As of December 31, 2022 and 2021, the principal
balance of the outstanding loan was $130,025 and $130,025, respectively and accrued interest of $92,600 and $79,598, respectively..
On
November 25, 2019, Meso Numismatics, Inc. pursuant to the certificate of designation of the Series BB, Preferred Stock elected to exchange
the preferred shares for other indebtedness calculated at a price per share equal to $1.20. Upon the Company’s mailing of the Exchange
Agreement, the shareholder shall have the option, within 30 days of such mailing date and subject to the execution of this Agreement
to receive the Indebtedness in the form of a convertible note. Should the shareholder not give the Meso Numismatics, Inc. notice the
Indebtedness shall automatically be issued in the form of a promissory note. The promissory note agreements bear no interest and have
a four (4) year maturity date with a 20% premium to be paid upon maturity. The notes may be repaid in whole or in part at any time prior
to maturity. As of December 31, 2019, 276,723 Preferred Series BB shares were exchange for an aggregate of $332,068 promissory notes.
As of December 31, 2022 and 2021, the aggregate loan balances outstanding was $398,482 and $398,482, respectively and unamortized discount
of $16,083 and $24,133, respectively.
On
December 3, 2019, Melvin Pereira, the CEO, converted 18,500 shares of the 25,000 shares of Series BB preferred stock to acquire one hundred
(100%) percent of Meso’s common stock into 250,999 shares of the Company’s common stock and elected to exchange the remaining
6,500 shares of Series BB preferred stock for a promissory note of $7,800, which is shown as a related party note payable on the balance
sheet on December 31, 2022 and 2021.
At
December 7, 2020 the Company exchanged $5,379,624 of principal, default penalty and accrued but unpaid interest on convertible notes
for $5,379,624 promissory notes and cashless warrants to purchase 15,000,000 shares of our common stock with three separate lenders.
The new notes have a maturity date of November 23, 2023 and an aggregate principal amount of $5,379,624 shall bear interest at a fifteen
(15%) percentage compounded annual interest rate and, as an incentive; we have issued cashless warrants to purchase 15,000,000 shares
of our common stock at an exercise price of $0.03 per share in connection with the restructuring. The Company recorded the fair value
of the 15,000,000 warrants issued with debt at approximately $262,376 at December 31, 2020 as a discount. Lender is granted security
interest and lien in all rights, title and interest in the assets and property of the as collateral. As of December 31, 2022 and 2021,
the aggregate loan balances outstanding was $5,379,624 and $5,379,624, respectively and unamortized discount of $81,700 and $169,168,
respectively.
On
December 9, 2020, the Company entered into a Promissory Debentures with a lender in the amount of $110,000 which bear compounded annual
interest at eighteen (15%) percent and have a two (2) year maturity date and cashless warrants to purchase 1,000,000 shares of our common
stock. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $100,000, net of
discount in the amount of $10,000 to the Company. The Company recorded the fair value of the 1,000,000 warrants issued with debt at approximately
$17,491 at December 31, 2020 as a discount. As of December 31, 2022 and 2021, the outstanding loan balance was $110,000 and $110,000,
respectively and unamortized discount of $8,611 and $17,776, respectively.
On
January 6, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $1,000,000 which bear interest at eighteen
(15%) percent and have a one (1) year maturity date and cashless warrants to purchase 10,000,000 shares of our common stock, at exercise
prices of $0.03 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total
of $900,000, net of discount in the amount of $100,000 to the Company. The Company recorded the fair value of the 10,000,000 warrants
issued with debt at approximately $237,811 at the date of issuance as a discount. As of December 31, 2022 and 2021, the outstanding loan
balance was $1,000,000 and $1,000,000, respectively and unamortized discount of $0.00 and $8,090, respectively. This loan is currently
in default.
On
June 22, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $11,600,000 which bear interest at twelve
(12%) percent and have a three (3) year maturity date and cashless warrants to purchase 70,000,000 shares of our common stock, at exercise
prices of $0.10 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total
of $10,500,000, net of discount in the amount of $1,100,000 to the Company. The Company recorded the fair value of the 70,000,000 warrants
issued with debt at approximately $5,465,726 at the date the warrants were issued as a discount. Lender is granted senior security interest
and lien in all rights, title and interest in the assets and property of the Company as collateral. As of December 31, 2022 and 2021,
the outstanding loan balance was $11,600,000 and $11,600,000, respectively and unamortized discount of $4,707,853 and $6,235,095, respectively.
On
August 18, 2021, through a Stock Purchase Agreement in which 100% of the outstanding shares of Global Stem Cell Group, Inc. the Company
acquired a 2018 Jaguar F-Pace which was acquired from Benito Novas for $45,000 on January 8, 2019 and assumed the related auto loan,
with an original loan amount of $20,991 at 8.99% interest for 48 months and monthly payments of $504.94. As of December 31, 2022 and
2021, the principal balance of the outstanding auto loan was $0.00 and $5,776, respectively.
On
August 18, 2021, through a Stock Purchase Agreement in which 100% of the outstanding shares of Global Stem Cell Group, Inc. the Company
assumed the November 17, 2020, agreement with an Investor for proceeds in the amount of $400,000 treated as a promissory. In exchange
for the gross proceeds, the Investor shall receive the right to a perpetual 7.75% (payment percentage) of the revenues of Global Stem
Cell Group. The payments of the payment percentage shall be calculated by multiplying the gross quarterly revenues appearing in the financial
statements by the payment percentage and treated as accrued interest. Payments shall be made ninety (90) days from the end of each respective
fiscal quarter with the first payment to be made on the quarter ending December 31, 2020. Payments may be accrued and deferred if payment
would deplete cash, cash equivalent and/or short term investment balances on each respective fiscal quarter by more than twenty (20%)
percent. As of December 31, 2022 and 2021, the principal balance of the outstanding loan was $400,000 and $400,000, respectively and
accrued interest totals $205,779 and $87,185, respectively. This debt instrument is currently in default due to the non-payment of interest.
On
September 20, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $1,100,000 which bear interest at
twelve (12%) percent and have a three (3) year maturity date and cashless warrants to purchase 7,500,000 shares of our common stock,
at exercise prices of $0.085 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced
a total of $1,000,000, net of discount in the amount of $100,000 to the Company. The Company recorded the fair value of the 7,500,000
warrants issued with debt at approximately $360,607 at the time of issuance as a discount. As of December 31, 2022 and 2021, the outstanding
loan balance was $1,100,000 and $1,100,000, respectively and unamortized discount of $350,416 and $445,140, repectively.
On
December 30, 2021, the parties wished to modify the terms of the Promissory Debentures dated July 13, 2020 in the amount of $6,000 and
accrued interest in the amount of $1,578 by issuing a new promissory note and extend the date of maturity. In consideration for the new
terms, the Promissory Debenture dated December 30, 2021 shall include a five (5%) percent premium for a total of $7,958 which bear interest
at twelve (12%) percent and have a seventeen (17) months maturity date. The notes may be repaid in whole or in part at any time prior
to maturity. As of December 31, 2022 and 2021, the outstanding loan balance was $7,958 and $7,958, repectively and unamortized discount
of $139 and $379, respectively.
On
December 30, 2021, the parties wished to modify the terms of the Promissory Debentures dated July 15, 2020 in the amount of $84,000 and
accrued interest in the amount of $22,162 by issuing a new promissory note and extend the date of maturity. In consideration for the
new terms, the Promissory Debenture dated December 30, 2021 shall include a five (5%) percent premium for a total of $111,470 which bear
interest at twelve (12%) percent and have a seventeen (17) months maturity date. The notes may be repaid in whole or in part at any time
prior to maturity. As of December 31, 2022 and 2021, the outstanding loan balance was $111,470 and $111,470, respectively and unamortized
discount of $1,950 and $5,308, respectively.
The
balance of the promissory as of December 31, 2022 and December 31, 2021 is as follows:
| |
December 31, | | |
December 31, | |
| |
2022 | | |
2021 | |
Promissory notes payable | |
$ | 20,237,559 | | |
$ | 20,243,335 | |
Less: Discount | |
| 5,117,631 | | |
| 6,822,622 | |
Less: Deferred finance costs | |
| 49,132 | | |
| 82,466 | |
Promissory notes payable, net | |
$ | 15,070,796 | | |
$ | 13,338,247 | |
During
the periods ending December 31, 2022 and December 31, 2021, the Company made $5,776 and $1,812 payments, respectively on the outstanding
promissory notes, and recorded $2,898,155 and $1,781,394, respectively of interest expense and $1,738,327 and $874,476, respectively
of debt discount amortization expense. As of December 31, 2022 and December 31, 2021, the Company had approximately $4,657,529 and $1,878,251,
respectively of accrued interest. As of December 31, 2022 and December 31, 2021, the principal balance of outstanding promissory notes
payable was $20,237,559 and $20,243,335, respectively.
Derivatives
Liabilities
The
Company determined that the convertible notes outstanding as of December 31, 2022 contained an embedded derivative instrument as the
conversion price was based on a variable that was not an input to the fair value of a “fixed-for-fixed” option as defined
under FASB ASC Topic No. 815 – 40.
The
Company determined the fair values of the embedded convertible notes derivatives and tainted convertible notes using the lattice valuation
model with the following assumptions:
| |
December 31, | |
| |
2022 | |
Common stock issuable | |
| 365,463 | |
Market value of common stock on measurement date | |
$ | 0.019 | |
Adjusted exercise price | |
$ | 0.06 | |
Risk free interest rate | |
| 4.34 | % |
Instrument lives in years | |
| 2.00 Year | |
Expected volatility | |
| 79 | % |
Expected dividend yields | |
| None | |
At
December 7, 2020 the Company exchanged $5,379,624 of principal, default penalty and accrued but unpaid interest on convertible notes
for $5,379,624 promissory notes and cashless warrants to purchase 15,000,000 shares of our common stock which eliminated the derivative
liability associated with this debt.
The
balance of the fair value of the derivative liability as of December 31, 2022 and December 31, 2021 is as follows:
Balance at December 31, 2020 | $ |
- | |
Additions | |
| 24,186 | |
Fair value loss | |
| (3,744 | ) |
Conversions | |
| - | |
Balance at December 31, 2021 | |
| 20,442 | |
Additions | |
| - | |
Fair value gain | |
| (13,448 | ) |
Conversions | |
| - | |
Balance at December 31, 2022 | |
$ | 6,944 | |
NOTE
5 – CONVERTIBLE PREFERRED STOCK
Designation
of Series CC Convertible Preferred Stock
On
November 26, 2019, the Company filed with the Secretary of State with Nevada an amendment to the Company’s Articles of Incorporation,
as amended (the “Articles of Incorporation”), authorizing one thousand (1,000) shares of a new series of preferred stock,
par value $0.001 per share, designated “Series CC Convertible Preferred Stock,” for which the board of directors established
the rights, preferences and limitations thereof.
At
any time prior to November 25, 2022 (“Automatic Conversion Date”) the Company may redeem for cash out of funds legally available
therefor, any or all of the outstanding Series CC Convertible Preferred Stock at a price equal to $1,000 per share. If not converted
prior, on the Automatic Conversion Date, any and all remaining issued and outstanding shares of Series CC Convertible Preferred Stock
shall automatically convert at the Conversion Price, which is a price per share determined by dividing the number of issued and outstanding
shares of common stock of the Company on the date of conversion by 1,000 and multiply the results by 0.8.
Each
holder of outstanding shares of Series CC Convertible Preferred Stock shall be entitled to convert, prior to the Automatic Conversion
Date, part or all of its shares of Series CC Convertible Preferred Stock into a number of fully paid and nonassessable shares of common
stock at a price per share determined by dividing the number of issued and outstanding shares of stock of the Company on the date of
conversion by 1,000 and multiplying the results by 0.8 conversion price.
The
holders of the Series CC Convertible Preferred Stock shall not be entitled to receive dividends paid on the Company’s common stock.
The
holders of the Series CC Convertible Preferred Stock shall not be entitled to vote on any matter submitted to the shareholders of the
Company for their vote, waiver, release or other action.
On
November 27, 2019, Meso Numismatics, Inc. entered into an Assignment and Assumption Agreement with Global Stem Cells Group Inc., a corporation
duly formed under the laws of the State of Florida, Benito Novas and Lans Holdings Inc. a Nevada Corporation whose securities ceased
to be registered as of September 18, 2019, whereby Lans Holdings Inc. assigned all of its rights, obligations and interest in, the Letter
of Intent it previously entered into with Global Stem Cells Group Inc. and Benito Novas.
In
consideration for the Assignment, Meso Numismatics, Inc. issued to Lans Holdings Inc. 1,000 shares of its Series CC Convertible Preferred
Stock valued at $83,731 calculated based on the conversion provision of the Company’s Articles of Incorporation filed with the
Secretary of State in Nevada on November 26, 2019. Shareholders of outstanding shares of Series CC Convertible Preferred Stock shall
be entitled to convert part or all of its shares of Series CC Convertible Preferred Stock into a number of fully paid and nonassessable
shares of common stock at a price per share determined by dividing the number of issued and outstanding shares of stock of the Company
on the date of conversion by 1,000 and multiply the results by 0.8 conversion price.
On
November 12, 2020, the Company filed with the Secretary of State in Nevada the amendment to Certificate of Designation authorizing the
increase from 1,000 to 8,000,000 shares of the Series CC Convertible Preferred Stock.
Pursuant
to the terms of the Fifth Post Closing Amendment along with the completion of the acquisition of Global Stem Cells Group Inc., the issuance
of the 1,000 shares of the Company’s Series CC Convertible Preferred Stock to Lans Holdings Inc. was terminated and replaced with
a cash payment as consideration.
As
of December 31, 2022 and December 31, 2021, the Company had no preferred shares of Series CC Preferred Stock issued and outstanding,
respectively. During the period of these financial statements, no dividend was declared or paid on the Series CC preferred shares.
NOTE
6 – STOCKHOLDERS EQUITY
Common
Shares
The
Board of Directors was required to increase the number of authorized shares of common stock from (a) 200,000,000 to 500,000,000 during
June 2015, (b) 500,000,000 to 1,500,000,000 during July 2015, and (c) 1,500,000,000 to 6,500,000,000 during March 2016, to adhere to
the Company’s contractual obligation to maintain the required reserve share amount for debtholders.
2021
Transactions
On
February 24, 2021, the Company issued 36,232 shares of common stock for consulting services which were valued in the amount of $10,000.
On
April 16, 2021, the Company issued 33,772 shares of common stock for consulting services which were valued in the amount of $10,000.
On
June 28, 2021, the Company issued 1,092,866 shares of common stock as settlement of the lawsuit, which were valued in the amount of $213,109
(see footnote 8)..
On
December 23, 2021, the Company issued 52,659 shares of common stock for consulting services which were valued in the amount of $10,000.
2022
Transactions
On
March 23, 2022, the Company issued 76,278 shares of common stock for consulting services which were valued in the amount of $10,000.
On
May 5, 2022, the Company issued 89,485 shares of common stock for consulting services which were valued in the amount of $10,000.
On
November 30, 2022, the Company issued 193,050 shares of common stock for consulting services which were valued in the amount of $10,000.
As
of December 31, 2022 and December 31, 2021, the Company has 12,443,938 and 12,085,125 common shares issued and outstanding, respectively.
Warrants
During
the year ended December 31, 2020, the Company issued warrants to purchase 16,000,000 shares of common stock, at exercise prices of $0.03
per share. These warrants expire three years from issuance date. The Company recorded the fair value of the 16,000,000 warrants issued
with debt at approximately $279,867 at December 31, 2020 as a discount.
On
January 6, 2021, the Company issued warrants to purchase 10,000,000 shares of common stock, at exercise prices of $0.033 per share. These
warrants expire three years from issuance date. The Company recorded the fair value of the 10,000,000 warrants issued with debt at approximately
$237,811 as a discount.
On
June 22, 2021, the Company issued warrants to purchase 70,000,000 shares of common stock, at exercise prices of $0.100 per share. These
warrants expire three years from issuance date. The Company recorded the fair value of the 70,000,000 warrants issued with debt at approximately
$5,465,726 as a discount.
On
September 20, 2021, the Company issued warrants to purchase 7,500,000 shares of common stock, at exercise prices of $0.085 per share.
These warrants expire three years from issuance date. The Company recorded the fair value of the 7,500,000 warrants issued with debt
at approximately $360,607 as a discount.
The
following table summarizes the Company’s warrant transactions during the year ended December 31, 2022 and year ended December 2021:
| |
Number of Warrants | | |
Weighted Average Exercise Price | |
Outstanding at year ended December 31, 2020 | |
| 16,000,000 | | |
$ | 0.030 | |
Granted | |
| 87,500,000 | | |
| 0.091 | |
Exercised | |
| - | | |
| - | |
Expired | |
| - | | |
| - | |
Outstanding at year ended December 31, 2021 | |
| 103,500,000 | | |
$ | 0.082 | |
Granted | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | |
Expired | |
| - | | |
| - | |
Outstanding at quarter ended December 31, 2022 | |
| 103,500,000 | | |
$ | 0.082 | |
Warrants
granted in the year ended December 31, 2020 were valued using the Black Scholes Merton Model with the risk-free interest rate of 0.20%,
expected life 3 years, expected dividend rate of 0% and expected volatility ranging of 411.72%.
Warrants
granted in the year ended December 31, 2021 were valued using the Black Scholes Merton Model with the risk-free interest rate within
ranges between 0.20% to 0.45%, term of 3 years, dividend rate of 0% and historical volatility ranging between, 338.36% to 394.78%. The
final value assigned to the warrants was determined using a relative fair value calculation between the amount of warrants and promissory
notes.
Designation
of Series AA Super Voting Preferred Stock
On
June 30, 2014, the Company filed with the Secretary of State with Nevada an amendment to the Company’s Articles of Incorporation,
authorizing the issuance of up to eleven million (11,000,000) shares of preferred stock, par value $0.001 per share.
On
May 2, 2014, the Company filed with the Secretary of State with Nevada in the form of a Certificate of Designation that authorized the
issuance of up to one million (1,000,000) shares of a new series of preferred stock, par value $0.001 per share, designated “Series
AA Super Voting Preferred Stock,” for which the board of directors established the rights, preferences and limitations thereof.
All
of the Holders of the Series AA Super Voting Preferred Stock together, voting separately as a class, shall have an aggregate vote equal
to sixty-seven (67%) percent of the total vote on all matters submitted to the stockholders that each stockholder of the Corporation’s
Common Stock is entitled to vote at each meeting of stockholders of the Corporation (and written actions of stockholders in lieu of meetings)
with respect to any and all matters presented to the stockholders of the Corporation for their action and consideration.
The
holders of the Series AA Super Voting Preferred Stock shall not be entitled to receive dividends paid on the Company’s common stock.
Upon
liquidation, dissolution and winding up of the affairs of the Company, whether voluntary or involuntary, the holders of the Series AA
Super Voting Preferred Stock shall not be entitled to receive out of the assets of the Company, whether from capital or earnings available
for distribution, any amounts which will be otherwise available to and distributed to the common shareholders.
The
shares of the Series AA Super Voting Preferred Stock will not be convertible into the shares of the Company’s common stock.
On
November 26, 2019, the Company filed with the Secretary of State with Nevada an amendment to the Company’s Articles of Incorporation,
authorizing the increase to 1,050,000 shares of the Series AA Super Voting Preferred Stock.
On
June 26, 2020, Meso Numismatics, Inc. completed the repurchase of 1,000,000 shares of its Series AA (“Series AA”) Super Voting
Preferred Stock for an aggregate total purchase price equal to $160,000, representing all of the Series AA shares held by E-Network de
Costa Rica S.A. and S&M Chuah Enterprises Ltd., respectively.
On
June 26, 2020, due to Mr. Pereira’s resignation, Meso Numismatics, Inc.’s Board of Directors appointed Mr. David Christensen,
current Director and President of the Company, to serve as Chief Executive Officer, Chief Financial Officer and Secretary, effective
June 27, 2020 and granted 50,000 shares of Series AA to Mr. David Christensen.
The
$166,795 value of the 50,000 shares of Series AA Super Voting Preferred Stock to Mr. David Christensen is based on the 10,000 votes per
preferred share to one vote per common share. Valuation based on definition of control premium is defined as the price to which a willing
buyer and willing seller would agree in any arms-length transaction to acquire control of the Company. The premium paid above the market
value of the company is real economic benefit to controlling the Company. Historically, the average control premium applied in M&A
transactions averages approximately 30%, which represents the value of control.
On
August 18, 2021, Meso Numismatics, Inc., completed its acquisition of Global Stem Cells Group Inc., through a Stock Purchase Agreement
acquiring all the outstanding capital stock of Global Stem Cells Group Inc and paid the purchase price of a total of 1,000,000 shares
of Series AA Preferred Stock in the Company, 8,974 shares of Series DD Preferred Stock in the Company and $225,000 USD (the final payment
of $50,000 was made on July 2, 2021).
The
Series AA Preferred shares issued on August 18, 2021, were valued based upon industry specific control premiums and the Company’s
market cap at the time of the transaction. The $963,866 value of the 1,000,000 shares of Series AA Super Voting Preferred Stock issued
to Benito Novas were valued based on a calculation by a third party independent valuation specialist.
As
of December 31, 2022 and December 31, 2021, the Company has 1,050,000 and 1,050,000 preferred shares of Series AA Preferred Stock issued
and outstanding, respectively. During the period of these financial statements, no dividend was declared or paid on the Series AA preferred
shares.
Designation
of Series BB Preferred Stock
On
March 29, 2017, the Company filed with the Secretary of State with Nevada in the form of a Certificate of Designation that authorized
the issuance of up to one million (1,000,000) shares of a new series of preferred stock, par value $0.001 per share, designated “Series
BB Preferred Stock,” for which the board of directors established the rights, preferences and limitations thereof.
Each
holder of outstanding shares of Series BB Preferred Stock shall be entitled to convert on a 1 for 1 basis into shares of the Company’s
common stock, any or all of their shares of Series BB Preferred Stock after a minimum of six (6) months have elapsed from the issuance
of the preferred stock to the holder. The Series BB Preferred Stock has no voting rights until the Holder redeems the preferred stock
into the Company’s common stock. The Series BB Preferred Stock shall not be adjusted by the Corporation.
The
holders of the Series BB Preferred Stock shall not be entitled to receive dividends paid on the Company’s common stock.
The
Series BB Preferred Stock has a liquidation value of $1.00. Upon liquidation, dissolution and winding up of the affairs of the Company,
whether voluntary or involuntary, the holders of the Series BB Preferred Stock shall be entitled to share equally and ratably in proportion
to the preferred stock owned by the holder to receive out of the assets of the Company, whether from capital or earnings available for
distribution, any amounts which will be otherwise available to and distributed to the common shareholders.
As
of December 31, 2019, 81,043 Preferred Series BB shares were exchanged for an aggregate of $97,252 convertible notes and 276,723 Preferred
Series BB shares were exchanged for an aggregate of $332,068 promissory notes of which 78,620 were returned and cancelled and 279,146
were still outstanding at December 31, 2020. During the three months ended March 31, 2021, the remaining 279,146 were returned and cancelled.
As
of December 31, 2022 and December 31, 2021, the Company had no preferred shares of Series BB Preferred Stock issued and outstanding.
Designation
of Series DD Convertible Preferred Stock
On
November 26, 2019, the Company filed with the Secretary of State with Nevada an amendment to the Company’s Articles of Incorporation,
authorizing ten thousand (10,000) shares of a new series of preferred stock, par value $0.001 per share, designated “Series DD
Convertible Preferred Stock,” for which the board of directors established the rights, preferences and limitations thereof.
Each
holder of outstanding shares of Series DD Convertible Preferred Stock shall be entitled to its shares of Series DD Convertible Preferred
Stock into a number of fully paid and nonassessable shares of common stock determined by multiplying the number of issued and outstanding
shares of common stock of the Company on the date of conversion by 3.17 conversion price.
The
holders of the Series DD Convertible Preferred Stock shall not be entitled to receive dividends paid on the Company’s common stock.
The
holders of the Series DD Convertible Preferred Stock shall not be entitled to vote on any matter submitted to the shareholders of the
Company for their vote, waiver, release or other action.
On
August 18, 2021, Meso Numismatics, Inc., completed its acquisition of Global Stem Cells Group Inc., through a Stock Purchase Agreement
acquiring all the outstanding capital stock of Global Stem Cells Group Inc and paid the purchase price of a total of 1,000,000 shares
of Series AA Preferred Stock in the Company, 8,974 shares of Series DD Preferred Stock in the Company and $225,000 USD (the final payment
of $50,000 was made on July 2, 2021).
The
$5,038,576 value of the 8,974 shares of Series DD Convertible Preferred Stock to Benito Novas is based on converting into a number of
fully paid and nonassessable shares of common stock determined by multiplying the number of issued and outstanding shares of common stock
of the Company on the date of conversion by 3.17 conversion price. The $5,038,576 value of the 8,974 shares of Series DD Convertible
Preferred Stock represents the fair value of the consideration paid allocated to the assets and liabilities acquired from Global Stem
Cells Group Inc.
In
consideration of mutual covenants set forth in the Professional Service Consulting Agreement, Dave Christensen, current Director, President,
Chief Executive Officer, Chief Financial Officer and Secretary, shall be compensated monthly based on annual rate of $90,000, starting
January 1, 2022. Additionally, the agreement includes an issuance of 896 shares of Series DD Preferred Stock of the Company. An amount
of 448 shares were issued on August 18, 2021 and the remaining 448 were issued February 18, 2022.
The
$503,072 value of the 896 shares of Series DD Convertible Preferred Stock is based on converting into a number of fully paid and nonassessable
shares of common stock determined by multiplying the number of issued and outstanding shares of common stock of the Company on the date
of conversion by 3.17 conversion price. The $251,536 value of the 448 shares of Series DD Convertible Preferred Stock was recorded as
stock payable at December 31, 2021 and issued on February 18, 2022. The full amount of $503,552 was expensed at the date of grant, as
a matter of accounting policy.
As
of December 31, 2022 and December 31, 2021, the Company had 9,870 and 9,422 preferred shares of Series DD Convertible Preferred Stock
issued and outstanding, respectively. During the period of these financial statements, no dividend was declared or paid on the Series
DD preferred shares.
NOTE
7 – RELATED PARTY TRANSACTIONS
In
consideration of mutual covenants set forth in the Professional Service Consulting Agreement, Dave Christensen, current Director, President,
Chief Executive Officer, Chief Financial Officer and Secretary, shall be compensated monthly based on an annual rate of $90,000 starting
January 1, 2022. Additionally, the agreement includes an issuance of 896 shares of Series DD Preferred Stock of the Company. An amount
of 448 shares were issued on August 18, 2021 and the remaining 448 were issued on February 18, 2022. Amounts paid to Enterprise Technology
Consulting, a Company 100% owned by Dave Christensen, CEO, for consulting services during 2022 and 2021 were $90,000 and $60,000, respectively.
The
Company paid Lans Holdings Inc., by delivery in escrow on November 3, 2021, an amount equal to USD $8,200,000. The amount was recorded
as an expense for services rendered.
On
August 18, 2021, through a Stock Purchase Agreement in which 100% of the outstanding shares of Global Stem Cell Group, Inc. the Company
acquired a 2018 Jaguar F-Pace which was acquired from Benito Novas for $45,000 on January 8, 2019 and assumed the related auto loan,
with an original loan amount of $20,991 at 8.99% interest for 48 months and monthly payments of $504.94. As of December 31, 2022, the
principal balance of the outstanding auto loan was $0.00.
Benito
Novas’, (CEO of Global Stem Cell Group, Inc.) brother, sister and nephew provide marketing/administrative and training/R&D
services to Global Stem Cells Group and were paid as consultants during 2022 in aggregate $200,390 and from August 18, 2021 to December
31, 2021 in aggregate $101,175.
NOTE
8 – COMMITMENTS AND CONTINGENCIES
On
May 12, 2015, the Company issued a convertible promissory Note (the “Note”) in the principal amount of $25,000 to Tarpon
Bay Partners, LLC (“Tarpon Bay”) whose principal at the time is now known as a “Bad Actor” under SEC rules. On
or about January 23, 2017, Tarpon Bay elected to convert principal and interest under the Note into shares of the Company’s common
stock. On or about June 6, 2017 the Note was assigned to J.P. Carey Enterprises, Inc. (“J.P.”). On or about June 7, 2017,
J.P. elected to convert principal and interest under the Note into shares of the Company’s common stock. Joseph Canouse, a principal
at J.P., initiated a lawsuit against the Company in Fulton County Court, in Georgia for, among other things, breach of contract. A default
judgment was entered into against the Company for failure to respond to these claims. The court then issued an Order of Judgement against
the Company in the amount of $282,500 which was recorded in accounts payable as of December 31, 2017. The Company appealed the Courts’
decision and in November 2018, while the Court of Appeals affirmed liability under the judgment, the Court of Appeals vacated the award
of the entire judgment amount and remanded the case back to the trial court with instructions.
On
June 23, 2021, the Company entered into a settlement agreement for an outstanding lawsuit for consideration of $300,000 in cash and 1,092,866
shares of common stock in the amount of $213,109. The $513,109 settlement was offset by the $282,000 which was recorded in accounts payable
as of December 31, 2017 resulting in expense of $231,109 during the six months ended June 30, 2021.
On
June 28, 2021, the Company paid $300,000 in cash and issued 1,092,866 shares of common stock as settlement of the lawsuit, in the amount
of $213,109, resulting in an outstanding balance of $0 as of December 31, 2021.
Per
an Agreement between Global Stem Cell Group and a lender dated November 17, 2020, in the event that any of Global Stem Cell Group, and/or
the Entities and /or Parent (individually the “Company” and collectively the “Companies”) dispose of any Assets
to any party or third party or parties (an “Asset Disposition”), then Global Stem Cell Group shall undertake to cause such
party, third party or parties to acquire the perpetual right of a percentage of Global revenues from the Investor. The consideration
for the Right shall be equal to the fair value (“FV”) of the Assets at the time of the Asset Disposition (the “Asset
Disposition Payment”). The Asset Disposition Payment shall not exceed 27.5% (twenty-seven and a half percent) of the fair market
value of the Assets.
During
the period ending December 31, 2021, Global Stem Cell Group, Inc. entered into the Cancun lease with HELLIMEX, S.A. DE CV beginning January
16 2022 and ending on January 15, 2024. The property is located in the Tulum Trade Center, consisting of 1,647 square feet with a monthly
rent of $2,714 and security deposit of $5,588. During the year ended December 31, 2022 the Company paid $44,097 in rent expense.
NOTE
9 – PROPERTY AND EQUIPMENT, NET
Property
and equipment, net consisted of the following:
| |
December 31, 2022 | | |
December 31, 2021 | |
Computer and office equipment (5 year useful life) | |
$ | 149,196 | | |
$ | 66,445 | |
Leasehold improvements (2 year useful life) | |
| 133,208 | | |
| - | |
Less: accumulated depreciation | |
| (96,135 | ) | |
| (43,536 | ) |
Total property and equipment, net | |
$ | 186,269 | | |
$ | 22,909 | |
Depreciation
expense for the years ended December 31, 2022 and December 31, 2021 was $55,199 and $40,858, respectively.
We
evaluate the carrying value of long-lived assets for impairment on an annual basis or whenever events or changes in circumstances indicate
that the carrying amounts may not be recoverable. Further testing of specific assets or grouping of assets is required when undiscounted
future cash flows associated with the assets is less than their carrying amounts. An asset is considered to be impaired when the anticipated
undiscounted future cash flows of an asset group are estimated to be less than its carrying value. The amount of impairment recognized
is the difference between the carrying value of the asset group and its fair value. Fair value estimates are based on assumptions concerning
the amount and timing of estimated future cash flows. We recorded no impairment of long-lived assets for the year ended December 31,
2022.
NOTE
10 – ACQUISITION
On
August 18, 2021, through a Stock Purchase Agreement, 100% of the outstanding shares of Global Stem Cell Group, Inc. were acquired for
$225,000 in cash, the issuance of 1,000,000 shares of preferred series AA stock and the issuance of 8,974 shares of preferred series
DD stock.
The
preliminary purchase price for the merger was determined to be $6.229 million, which consists of (i) 1 million shares of Series AA preferred
stock valued at approximately $964,000, (ii) 8,974 shares of Series DD preferred stock valued at approximately $5.04 million and (iii)
$225,000 in cash of which $175,000 was advanced in prior to closing of the transaction.
The
Company accounted for the Stock Purchase Agreement as a business combination under the acquisition method of accounting. Under ASC 805
Business Combinations, determination of the accounting acquirer follows the requirements for control contained within ASC 810 Consolidations.
Meso Numismatics, Inc. was determined to be the accounting acquirer based upon the terms of the Stock Purchase Agreement and other factors
including the voting provisions contained within the Series AA preferred stock. Those voting provisions require that for (1) any change
of control or (2) for any change in directors that the Series AA can only vote in a unanimous fashion. As a result of the acquisition
Benito Novas was issued 1,000,000 Series AA Preferred Stock.
David
Christensen the CEO of the Company currently owns 50,000 shares of Series AA Preferred Stock. The total number of the outstanding Series
AA Preferred shares was 1,050,000 as of December 31, 2022 and 2021.
The
following table presents an allocation of the purchase price to the net assets acquired, inclusive of intangible assets, with the excess
fair value recorded to goodwill. The goodwill, which is not deductible for tax purposes, is attributable to the assembled workforce of
Global Stem Cells Group, planned growth in new markets, and synergies expected to be achieved from the combined operations of Meso Numismatics,
Inc. and Global Stem Cells Group.
Description | |
As of
August 18, 2021 | |
Cash Payments to GSCG | |
$ | 225,000 | |
Fair value of 1,000,000 shares of preferred series AA stock | |
| 963,866 | |
Fair value of 8,974 shares of preferred series DD stock | |
| 5,038,576 | |
Accounts payable and accrued liabilities | |
| 164,252 | |
Note payables | |
| 407,588 | |
Due to MESO | |
| 250,000 | |
Total consideration | |
$ | 7,049,282 | |
| |
| | |
Cash and cash equivalents | |
| 716,647 | |
Accounts receivable | |
| 14,006 | |
Property and equipment, net | |
| 25,491 | |
Intangible assets, net | |
| 487,700 | |
Total fair value of assets acquired | |
| 1,243,844 | |
Consideration paid in excess of fair value (Goodwill) (1) | |
$ | 5,805,438 | |
(1) | The consideration paid in excess of the net fair value of assets acquired and liabilities assumed has been recognized as goodwill. |
NOTE
11 – INTELLECTUAL PROPERTY
A
third party independent valuation specialist was asked to determine the value of Global Stem Cell Group, Inc., tangible and intangible
assets assuming the offering price was at fair value. In order to perform the purchase price allocation, the tangible and intangible
assets were valued as of August 18, 2021.
The Fair
Value of the intangible assets as of the Valuation Date is reasonably represented as:
| |
December 31,
2022 | | |
December 31, 2021 | |
Tradename - Trademarks | |
$ | 87,700 | | |
$ | 87,700 | |
Intellectual Property / Licenses | |
| 363,000 | | |
| 363,000 | |
Customer Base | |
| 37,000 | | |
| 37,000 | |
Intangible assets | |
| 487,700 | | |
| 487,700 | |
Less: accumulated amortization | |
| (133,616 | ) | |
| (36,076 | ) |
Total intangible assets, net | |
$ | 354,084 | | |
$ | 451,624 | |
Amortization
is computed on straight-line method based on estimated useful lives of 5 years. During the year ended December 31, 2022 and 2021, the
Company recorded amortization expense of the intellectual property of $97,540 and $36,076, respectively.
NOTE
12 – INCOME TAXES
Due
to the Company’s net losses, there were no provisions for income taxes for the years ended December 31, 2022 and 2021. The difference
between the income tax expense of zero shown in the statement of operations and pre-tax book net loss times the federal statutory rate
of 21% is due to the change in the valuation allowance.
The benefit
for income taxes differed from the amount computed using the U. S federal income tax rate of 21% for December 31, 2022, as follows
| |
2022 | |
Income tax (benefit) | |
$ | (1,156,433 | ) |
Non-deductible | |
| 353,840 | |
Change in valuation allowance | |
| 802,593 | |
Income tax (benefit) per financial statements | |
$ | - | |
Deferred
income tax assets as of December 31, 2022 and 2021 were as follows:
| |
December 31,
2022 | | |
December 31,
2021 | |
Deferred Tax Assets: | |
| | |
| |
Net operating losses | |
$ | 4,421,887 | | |
$ | 3,619,294 | |
Less valuation allowance | |
| (4,421,887 | ) | |
| (3,619,294 | ) |
Total deferred tax assets | |
$ | - | | |
$ | - | |
The
Company has recorded a full allowance against its deferred tax assets as of December 31, 2022 and 2021 because management determined
that it is not more-likely-than not that those assets will be realized. In assessing the realization of deferred tax assets, management
considers whether it is more likely than not that some portion or all of deferred assets will not be realized. The ultimate realization
of the deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences
become deductible.
For
federal income tax purposes, the Company has a net operating loss carry forward of approximately $22,240,131 at December 31, 2022, which
expires commencing in 2037.
NOTE
13 – OPERATING LEASES
During
the period ending December 31, 2021, Global Stem Cell Group, Inc. entered into the Cancun lease with HELLIMEX, S.A. DE CV beginning January
16, 2022 and ending on January 15, 2024. The property is located in the Tulum Trade Center, consisting of 1,647 square feet with a monthly
rent of $2,714 and a security deposit of $5,588.
In
January 2022, the Company began the buildout of the clinic and began to order equipment. The Cancun facility was inaugurated in May 2022
and is accredited both by the Mexican General Health Council and Cofepris (Mexican FDA).
The
following table summarizes the Company’s undiscounted cash payment obligations for its non-cancelable lease liabilities through
the end of the expected term of the lease:
2023 | | |
$ | 32,568 | |
2024 | | |
| 2,714 | |
2025 | | |
| - | |
2026 | | |
| - | |
2027 | | |
| - | |
Total undiscounted cash payments | | |
| 35,282 | |
Less interest | | |
| (1,319 | ) |
Present value of payments | | |
$ | 33,963 | |
NOTE
14 – GOODWILL
On
August 18, 2021, through a Stock Purchase Agreement, 100% of the outstanding shares of Global Stem Cell Group, Inc. were acquired for
$225,000 in cash, the issuance of 1,000,000 shares of preferred series AA stock and the issuance of 8,974 shares of preferred series
DD stock.
The
preliminary purchase price for the merger was determined to be $6.229 million, which consists of (i) 1 million shares of Series AA preferred
stock valued at approximately $964,000, (ii) 8,974 shares of Series DD preferred stock valued at approximately $5.04 million and (iii)
$225,000 in cash of which $175,000 was advanced prior to closing of the transaction (See Note 10).
Under
the acquisition method, the purchase price must be allocated to the reporting units net assets acquired, inclusive of intangible assets,
with any excess fair value recorded to goodwill. The goodwill, which is not deductible for tax purposes, is attributable to the assembled
workforce of Global Stem Cells Group, planned growth in new markets, and synergies expected to be achieved from the combined operations
of Meso Numismatics, Inc. and Global Stem Cells Group.
The
following table summarizes the Company’s carrying amount of goodwill during the years ended December 31, 2022 and December 31, 2021:
| |
Goodwill | |
Balance at December 31, 2020 | |
$ | - | |
Acquisition | |
| 5,805,438 | |
Impairment | |
| - | |
Balance at December 31, 2021 | |
$ | 5,805,438 | |
Acquisition | |
| - | |
Impairment | |
| - | |
Balance at December 31, 2022 | |
$ | 5,805,438 | |
During
each fiscal year, we periodically assess whether any indicators of impairment exist which would require us to perform an interim impairment
review. As of each interim period end during each fiscal year, we concluded that a triggering event had not occurred that would more
likely than not reduce the fair value of our reporting unit below their carrying values. We performed our annual test of goodwill for
impairment as of December 31, 2022. The results of the goodwill impairment test indicated that the fair value of the reporting unit was
in excess of the carrying value, and, thus, we did not require an impairment charge.
NOTE
15 – DISCONTINUED OPERATIONS
On
October 28, 2022, we entered into an Agreement of Conveyance, Transfer and Assignment of Subsidiary with our prior officer and director,
Mr. Melvin Pereira, pursuant to which we agreed to sell Mr. Pereira 100% of our interest in Meso Numismatics Corp., a Florida corporation.
In exchange, Mr. Pereira has agreed to assume all of the liabilities of Meso Numismatics, provide whatever financial and other materials
needed by us to prepare and complete our financial statements for reporting purposes, and to not disparage our company. The Company reclassified
$68,313 of liabilities outstanding resulting in a gain on discontinued operations at December 31, 2022.
As
a result of this transaction, we are no longer engaged in the sale of coins, paper currency, bullion and medals and we have moved into
what we believe is a more lucrative opportunity for our company, the operations of Global Stem Cell Group.
NOTE
16 – SUBSEQUENT EVENTS
In
accordance with ASC 855-10, we have analyzed events and transactions that occurred subsequent to December 31, 2022 through the date these
financial statements were issued and have determined that we do not have any other material subsequent events to disclose or recognize
in these financial statements.
F-28
0.45
1.12
11482399
12219502
false
FY
0001760026
0001760026
2022-01-01
2022-12-31
0001760026
2022-06-30
0001760026
2023-03-30
0001760026
2022-12-31
0001760026
2021-12-31
0001760026
us-gaap:SeriesAPreferredStockMember
2022-12-31
0001760026
us-gaap:SeriesAPreferredStockMember
2021-12-31
0001760026
us-gaap:SeriesDPreferredStockMember
2022-12-31
0001760026
us-gaap:SeriesDPreferredStockMember
2021-12-31
0001760026
2021-01-01
2021-12-31
0001760026
mssv:SeriesAAPreferredStockMember
us-gaap:PreferredStockMember
2021-12-31
0001760026
mssv:SeriesDDPreferredStockMember
us-gaap:PreferredStockMember
2021-12-31
0001760026
us-gaap:CommonStockMember
2021-12-31
0001760026
us-gaap:AdditionalPaidInCapitalMember
2021-12-31
0001760026
us-gaap:RetainedEarningsMember
2021-12-31
0001760026
mssv:SeriesAAPreferredStockMember
us-gaap:PreferredStockMember
2022-01-01
2022-12-31
0001760026
mssv:SeriesDDPreferredStockMember
us-gaap:PreferredStockMember
2022-01-01
2022-12-31
0001760026
us-gaap:CommonStockMember
2022-01-01
2022-12-31
0001760026
us-gaap:AdditionalPaidInCapitalMember
2022-01-01
2022-12-31
0001760026
us-gaap:RetainedEarningsMember
2022-01-01
2022-12-31
0001760026
mssv:SeriesAAPreferredStockMember
us-gaap:PreferredStockMember
2022-12-31
0001760026
mssv:SeriesDDPreferredStockMember
us-gaap:PreferredStockMember
2022-12-31
0001760026
us-gaap:CommonStockMember
2022-12-31
0001760026
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001760026
us-gaap:RetainedEarningsMember
2022-12-31
0001760026
mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember
2020-12-31
0001760026
mssv:SeriesAAPreferredStockMember
us-gaap:PreferredStockMember
2020-12-31
0001760026
mssv:SeriesBBPreferredStockMember
us-gaap:PreferredStockMember
2020-12-31
0001760026
mssv:SeriesDDPreferredStockMember
us-gaap:PreferredStockMember
2020-12-31
0001760026
us-gaap:CommonStockMember
2020-12-31
0001760026
us-gaap:AdditionalPaidInCapitalMember
2020-12-31
0001760026
us-gaap:RetainedEarningsMember
2020-12-31
0001760026
2020-12-31
0001760026
us-gaap:CommonStockMember
2021-01-01
2021-12-31
0001760026
us-gaap:AdditionalPaidInCapitalMember
2021-01-01
2021-12-31
0001760026
mssv:SeriesDDPreferredStockMember
us-gaap:PreferredStockMember
2021-01-01
2021-12-31
0001760026
mssv:SeriesBBPreferredStockMember
us-gaap:PreferredStockMember
2021-01-01
2021-12-31
0001760026
mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember
2021-01-01
2021-12-31
0001760026
mssv:SeriesAAPreferredStockMember
us-gaap:PreferredStockMember
2021-01-01
2021-12-31
0001760026
us-gaap:RetainedEarningsMember
2021-01-01
2021-12-31
0001760026
mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember
2021-12-31
0001760026
mssv:SeriesBBPreferredStockMember
us-gaap:PreferredStockMember
2021-12-31
0001760026
2017-08-04
2017-08-04
0001760026
mssv:BusinessCombinationMember
2017-08-04
0001760026
mssv:BusinessCombinationMember
2016-11-16
0001760026
2018-07-02
2018-07-02
0001760026
2021-08-02
2021-08-18
0001760026
mssv:LansHoldingsIncMember
2022-12-31
0001760026
2022-10-28
2022-10-28
0001760026
us-gaap:FairValueInputsLevel3Member
2022-12-31
0001760026
us-gaap:FairValueInputsLevel1Member
2022-12-31
0001760026
us-gaap:FairValueInputsLevel2Member
2022-12-31
0001760026
us-gaap:FairValueInputsLevel3Member
2021-12-31
0001760026
us-gaap:FairValueInputsLevel1Member
2021-12-31
0001760026
us-gaap:FairValueInputsLevel2Member
2021-12-31
0001760026
mssv:TrainingMember
2022-01-01
2022-12-31
0001760026
mssv:TrainingMember
2021-01-01
2021-12-31
0001760026
mssv:ProductSuppliesMember
2022-01-01
2022-12-31
0001760026
mssv:ProductSuppliesMember
2021-01-01
2021-12-31
0001760026
mssv:EquipmentsMember
2022-01-01
2022-12-31
0001760026
mssv:EquipmentsMember
2021-01-01
2021-12-31
0001760026
mssv:PatientProceduresMember
2022-01-01
2022-12-31
0001760026
mssv:GlobalStemCellsGroupMember
2022-01-01
2022-12-31
0001760026
mssv:MesoNumismaticsMember
2022-01-01
2022-12-31
0001760026
mssv:GlobalStemCellsGroupMember
2022-12-31
0001760026
mssv:MesoNumismaticsMember
2022-12-31
0001760026
2019-11-25
0001760026
2019-12-31
0001760026
us-gaap:ConvertibleNotesPayableMember
2022-12-31
0001760026
us-gaap:ConvertibleNotesPayableMember
2021-12-31
0001760026
mssv:DigitalArtsMediaNetworkMember
2015-01-01
2015-12-31
0001760026
2015-01-01
2015-12-31
0001760026
mssv:DigitalArtsMediaNetworkMember
2022-12-31
0001760026
mssv:DigitalArtsMediaNetworkMember
2021-12-31
0001760026
mssv:DigitalArtsMediaNetworkMember
2019-11-25
0001760026
2019-11-25
2019-11-25
0001760026
mssv:PromissoryNotesPayableMember
2019-12-31
0001760026
mssv:PromissoryNotesPayableMember
2022-01-01
2022-12-31
0001760026
mssv:PromissoryNotesPayableMember
2021-01-01
2021-12-31
0001760026
mssv:PromissoryNotesPayableMember
2022-12-31
0001760026
mssv:PromissoryNotesPayableMember
2021-12-31
0001760026
srt:ChiefExecutiveOfficerMember
2019-12-03
2019-12-03
0001760026
srt:ChiefExecutiveOfficerMember
mssv:BusinessCombinationMember
2019-12-03
2019-12-03
0001760026
mssv:BusinessCombinationMember
us-gaap:SeriesBPreferredStockMember
2019-12-03
0001760026
srt:ChiefExecutiveOfficerMember
2019-12-03
0001760026
us-gaap:SeriesBPreferredStockMember
2019-12-03
0001760026
2020-12-07
0001760026
2020-12-07
2020-12-07
0001760026
2020-12-09
0001760026
2020-12-09
2020-12-09
0001760026
mssv:PromissoryDebenturesMember
2022-01-01
2022-12-31
0001760026
mssv:PromissoryDebenturesMember
2021-01-01
2021-12-31
0001760026
mssv:PromissoryDebenturesMember
2022-12-31
0001760026
mssv:PromissoryDebenturesMember
2021-12-31
0001760026
2021-01-06
0001760026
2021-01-06
2021-01-06
0001760026
mssv:PromissoryDebenturesOneMember
2022-01-01
2022-12-31
0001760026
mssv:PromissoryDebenturesOneMember
2021-01-01
2021-12-31
0001760026
mssv:PromissoryDebenturesOneMember
2022-12-31
0001760026
mssv:PromissoryDebenturesOneMember
2021-12-31
0001760026
2021-06-22
0001760026
2021-06-22
2021-06-22
0001760026
mssv:PromissoryDebentureTwosMember
2022-01-01
2022-12-31
0001760026
mssv:PromissoryDebentureTwosMember
2021-01-01
2021-12-31
0001760026
mssv:PromissoryDebentureTwosMember
2022-12-31
0001760026
mssv:PromissoryDebentureTwosMember
2021-12-31
0001760026
mssv:GlobalStemCellGroupIncMember
2021-08-18
0001760026
mssv:BenitoNovasMember
2019-01-08
0001760026
2021-08-18
0001760026
mssv:PromissoryDebenturesThreeMember
2022-01-01
2022-12-31
0001760026
mssv:PromissoryDebenturesThreeMember
2021-01-01
2021-12-31
0001760026
mssv:StockPurchaseAgreementMember
2021-08-18
0001760026
mssv:StockPurchaseAgreementMember
2021-08-18
2021-08-18
0001760026
mssv:StockPurchaseAgreementMember
2022-01-01
2022-12-31
0001760026
mssv:StockPurchaseAgreementMember
2021-01-01
2021-12-31
0001760026
mssv:StockPurchaseAgreementMember
2022-12-31
0001760026
mssv:StockPurchaseAgreementMember
2021-12-31
0001760026
2021-09-20
0001760026
2021-09-20
2021-09-20
0001760026
mssv:PromissoryDebentureFoursMember
2022-01-01
2022-12-31
0001760026
mssv:PromissoryDebentureFoursMember
2021-01-01
2021-12-31
0001760026
mssv:PromissoryDebentureFoursMember
2022-12-31
0001760026
mssv:PromissoryDebentureFoursMember
2021-12-31
0001760026
mssv:PromissoryDebenturesMember
mssv:PromissoryNotesPayableMember
2021-12-31
0001760026
mssv:PromissoryDebenturesMember
mssv:PromissoryNotesPayableMember
2021-01-01
2021-12-31
0001760026
mssv:PromissoryDebenturesFiveMember
2022-01-01
2022-12-31
0001760026
mssv:PromissoryDebenturesFiveMember
2021-01-01
2021-12-31
0001760026
mssv:PromissoryDebenturesFiveMember
2022-12-31
0001760026
mssv:PromissoryDebenturesFiveMember
2021-12-31
0001760026
mssv:PromissoryDebenturesSixMember
2022-01-01
2022-12-31
0001760026
mssv:PromissoryDebenturesSixMember
2021-01-01
2021-12-31
0001760026
mssv:PromissoryDebenturesSixMember
2022-12-31
0001760026
mssv:PromissoryDebenturesSixMember
2021-12-31
0001760026
mssv:DerivativesLiabilitiesMember
2020-12-07
0001760026
mssv:DerivativesLiabilitiesMember
2020-12-07
2020-12-07
0001760026
mssv:SeriesCCConvertiblePreferredStockMember
2019-11-26
0001760026
mssv:SeriesCCConvertiblePreferredStockMember
2022-11-25
0001760026
mssv:SeriesCCConvertiblePreferredStockMember
2022-12-31
0001760026
mssv:LansHoldingsIncMember
mssv:SeriesCCConvertiblePreferredStockMember
2022-12-31
0001760026
mssv:LansHoldingsIncMember
mssv:SeriesCCConvertiblePreferredStockMember
2022-01-01
2022-12-31
0001760026
srt:MinimumMember
mssv:SeriesCCConvertiblePreferredStockMember
2020-11-01
2020-11-12
0001760026
srt:MaximumMember
mssv:SeriesCCConvertiblePreferredStockMember
2020-11-01
2020-11-12
0001760026
mssv:TwoThousandTwentyOneTransactionsMember
2021-02-24
2021-02-24
0001760026
mssv:TwoThousandTwentyOneTransactionsMember
2021-04-16
2021-04-16
0001760026
mssv:TwoThousandTwentyOneTransactionsMember
2021-06-28
0001760026
mssv:TwoThousandTwentyOneTransactionsMember
2021-12-23
0001760026
mssv:TwoThousandTwentyTwoTransactionsMember
2022-03-23
2022-03-23
0001760026
mssv:TwoThousandTwentyTwoTransactionsMember
2022-05-05
2022-05-05
0001760026
mssv:TwoThousandTwentyTwoTransactionsMember
2022-11-30
2022-11-30
0001760026
mssv:TwoThousandTwentyOneTransactionsMember
2022-12-31
0001760026
mssv:TwoThousandTwentyTwoTransactionsMember
2021-12-31
0001760026
us-gaap:WarrantMember
2020-01-01
2020-12-31
0001760026
us-gaap:WarrantMember
2020-12-31
0001760026
2020-01-01
2020-12-31
0001760026
us-gaap:WarrantMember
2021-01-06
2021-01-06
0001760026
us-gaap:WarrantMember
2021-01-06
0001760026
us-gaap:WarrantMember
2021-06-22
2021-06-22
0001760026
us-gaap:WarrantMember
2021-06-22
0001760026
us-gaap:WarrantMember
2021-09-20
2021-09-20
0001760026
us-gaap:WarrantMember
2021-09-20
0001760026
srt:MinimumMember
2020-01-01
2020-12-31
0001760026
srt:MinimumMember
us-gaap:WarrantMember
2021-01-01
2021-12-31
0001760026
srt:MaximumMember
us-gaap:WarrantMember
2021-01-01
2021-12-31
0001760026
us-gaap:WarrantMember
2021-01-01
2021-12-31
0001760026
mssv:SeriesAASuperVotingPreferredStockMember
2014-06-30
0001760026
mssv:SAndMChuahEnterprisesLtdMember
2014-05-01
2014-05-02
0001760026
mssv:SeriesAASuperVotingPreferredStockMember
2019-11-26
0001760026
mssv:SeriesAASuperVotingPreferredStockMember
2020-06-26
0001760026
srt:DirectorMember
2020-06-26
0001760026
mssv:SeriesAASuperVotingPreferredStockMember
2022-01-01
2022-12-31
0001760026
mssv:SeriesAASuperVotingPreferredStockMember
2021-08-18
2021-08-18
0001760026
mssv:SeriesDDConvertiblePreferredStockMember
2021-08-18
2021-08-18
0001760026
2021-08-18
2021-08-18
0001760026
2021-07-02
2021-07-02
0001760026
mssv:SeriesAASuperVotingPreferredStockMember
2022-12-31
0001760026
mssv:SeriesBBPreferredStockMember
2017-03-29
0001760026
mssv:SeriesBBPreferredStockMember
2022-01-01
2022-12-31
0001760026
mssv:SeriesBBPreferredStockMember
2019-01-01
2019-12-31
0001760026
mssv:SeriesDDConvertiblePreferredStockMember
2019-11-26
2019-11-26
0001760026
2019-11-26
0001760026
mssv:SeriesDDConvertiblePreferredStockMember
2022-12-31
0001760026
mssv:SeriesAAPreferredStockMember
2021-08-01
2021-08-18
0001760026
mssv:PreferredSeriesDDStockMember
2021-08-01
2021-08-18
0001760026
2021-08-01
2021-08-18
0001760026
2021-07-01
2021-07-02
0001760026
mssv:SeriesDDConvertiblePreferredStockMember
2022-01-01
2022-12-31
0001760026
mssv:SeriesDDConvertiblePreferredStockMember
2021-12-31
0001760026
us-gaap:WarrantMember
2020-12-31
0001760026
us-gaap:WarrantMember
2021-01-01
2021-12-31
0001760026
us-gaap:WarrantMember
2021-12-31
0001760026
us-gaap:WarrantMember
2022-01-01
2022-12-31
0001760026
us-gaap:WarrantMember
2022-12-31
0001760026
mssv:EnterpriseTechnologyConsultingMember
2022-12-31
0001760026
2021-11-01
2021-11-03
0001760026
mssv:BenitoNovasMember
2019-01-01
2019-01-08
0001760026
2019-01-01
2019-01-08
0001760026
mssv:BenitoNovasMember
2019-01-08
0001760026
2021-08-19
2021-12-31
0001760026
mssv:TarponBayPartnersLlcMember
2015-05-12
0001760026
2017-01-01
2017-12-31
0001760026
mssv:SettlementAgreementMember
2021-06-01
2021-06-23
0001760026
mssv:SettlementAgreementMember
2021-06-23
0001760026
mssv:SettlementAgreementMember
2017-01-01
2017-12-31
0001760026
mssv:SettlementAgreementMember
2021-01-01
2021-06-30
0001760026
2021-06-01
2021-06-28
0001760026
2021-06-28
0001760026
mssv:ComputerEquipmentAndVehiclesMember
2022-12-31
0001760026
mssv:ComputerEquipmentAndVehiclesMember
2021-12-31
0001760026
mssv:ComputerEquipmentAndVehiclesMember
2022-01-01
2022-12-31
0001760026
us-gaap:LeaseholdImprovementsMember
2022-12-31
0001760026
us-gaap:LeaseholdImprovementsMember
2021-12-31
0001760026
us-gaap:LeaseholdImprovementsMember
2022-01-01
2022-12-31
0001760026
mssv:SeriesAAPreferredStockMember
2021-08-18
2021-08-18
0001760026
mssv:PreferredSeriesDDStockMember
2021-08-18
2021-08-18
0001760026
mssv:BenitoNovasMember
mssv:SeriesAAPreferredStockMember
2022-12-31
0001760026
mssv:DavidChristensenMember
mssv:SeriesAAPreferredStockMember
2022-12-31
0001760026
mssv:SeriesAAPreferredStockMember
2022-12-31
0001760026
mssv:SeriesAAPreferredStockMember
2021-12-31
0001760026
mssv:ACQUISITIONMember
2021-08-18
0001760026
mssv:ACQUISITIONMember
mssv:PreferredSeriesAAStockMember
2021-08-18
0001760026
mssv:ACQUISITIONMember
mssv:PreferredSeriesDDStockMember
2021-08-18
0001760026
mssv:HELLIMEXSAMember
2022-12-31
0001760026
2022-10-01
2022-10-28
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
xbrli:pure
utr:sqm
utr:sqft